CashFlowRE
Sign in Sign up
6309 Old Mooretown Rd
C+ Composite 62.01
Why this score? — see what drove the C+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +21.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.8/10.0
  • Schools +5.0/10.0
  • 1% rule +4.2/10.0
  • Livability +4.2/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$200,000

6309 Old Mooretown Rd · Williamsburg, VA 23188
2 bd · 2.0 ba · 980 sqft · SingleFamily · 29 Days on market
Built 1986 0.63 ac lot Est $247k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Priced below recent appraisal. Bring your reasonable offers. Conventional or Cash. 1986 Manufactured home on . 63 acres. 2 BR 2 BA. Home is livable but repairs are needed. City Sewer. City water connections are available at the street. Well water with new well pump installed 12-1-2021.

Key facts

  • New lvp flooring
  • City sewer
  • 0.63 acre lot

Tags

NEW LVP FLOORINGNEWER REPLACEMENT WINDOWSCITY SEWERCITY WATER CONNECTIONSFRESHLY PAINTED EXTERIOR

Property features AI

Finance

  • Other: Property sits on approximately 0.63 acres
  • HOA & community: No HOA fees

Exterior

  • Parking: Multi-car parking; Off-street parking; Driveway spaces
  • Utilities: City/county sewer; Well water; Electric water heater; Electric power
  • Home design: Detached manufactured home; One story with one living level; Ramp for accessibility; Crawl foundation
  • Construction: Aluminum siding; Metal roof; Built on crawl foundation; Simple ownership
  • Exterior features: Well water; Porch; Chain link partial fence

Interior

  • Kitchen: Electric range; Refrigerator; Pantry; Breakfast area
  • Bedrooms: Master bedroom with ensuite; First-floor bedroom with full bathroom; Additional bedroom
  • Flooring: Laminate; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced hot air heating (electric); Window/wall air conditioning
  • Interior features: Cable hookup; Ceiling fan; Satellite dish; Walk-in closet
  • Laundry & utility: Washer hookup; Dryer hookup; Utility room; Utility closet

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $289 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $185k (7.7% below list).
  • Recommended offer: $185k (7.7% below list) — sets the bar for 1% rule.
  • Cap rate 8.0% vs local median 3.1% in Williamsburg — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 84/100 on livability (#31 in VA, #734 nationally) — a professional / high-income tenant draw. Strengths: schools A+, amenities A+, commute A+; Watch: cost of living D.
  • Market conditions: Rents rising (+2.5%/yr); 422 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 358 units permitted in James City County in 2024 (24 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • James City County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 5y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $125k; list at $200k implies a 60% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 68% chance of damaging wind over 30y; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $184,568 (7.7% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  3. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  4. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  5. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.92%
Cap rate
8.03%
Cash-on-cash
6.19%
DSCR
1.28
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$246,960
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6266 Richmond Rd 0.07mi 2/1.0 888 (-9%) 6mo $170,000 $191 72
147 Raintree Way 0.66mi 2/2.0 1,003 (+2%) 18mo $256,000 $255 50
120 Raintree Way 0.71mi 2/2.0 1,003 (+2%) 22mo $253,000 $252 45

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 2.53% rent growth · sell at horizon

5-year hold
IRR
-7.3%
Equity multiple
0.73×
Total profit
$-14,974
Equity at exit
$29,821
10-year hold
IRR
1.7%
Equity multiple
1.12×
Total profit
$6,712
Equity at exit
$17,292

Cash invested: $56,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
55 Moderately Landlord-Leaning
State Virginia
55 Moderately Landlord-Leaning · D+2
County
— inherits STATE
City
— inherits STATE
VRLTA gives some tenant protections; Northern Virginia courts slower; rural VA landlord-leaning.

ZIP-level market 23188

Rents YoY
2.5%
Active inventory
422
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,846 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$37 /mo · $443/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$388
Net cashflow
$289

Break-even live

Break-even rent $1,480
Max offer price $200,000
Occupancy floor 79%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$50,000
Closing costs
$6,000
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
401 Bulifants Blvd Williamsburg, VA 1.0–3.0 1.0–2.0 1101 $2,066 $1.88 1d 15 0.91mi

Listing history 43 events

  1. 2026-06-18
    days on market $200,000 Active 29 DOM
  2. 2026-06-17
    days on market $200,000 Active 28 DOM
  3. 2026-06-16
    days on market $200,000 Active 27 DOM
  4. 2026-06-15
    days on market $200,000 Active 26 DOM
  5. 2026-06-13
    days on market $200,000 Active 24 DOM
  6. 2026-06-09
    days on market $200,000 Active 20 DOM
  7. 2026-06-08
    days on market $200,000 Active 19 DOM
  8. 2026-06-07
    days on market $200,000 Active 18 DOM
  9. 2026-06-05
    days on market $200,000 Active 15 DOM
  10. 2026-06-03
    days on market $200,000 Active 14 DOM
  11. 2026-06-02
    days on market $200,000 Active 13 DOM
  12. 2026-06-01
    days on market $200,000 Active 12 DOM
  13. 2026-05-31
    days on market $200,000 Active 11 DOM
  14. 2026-05-20
    listed $200,000 Active
  15. 2024-05-05
    historical $1,200
  16. 2024-04-27
    listed $1,200
  17. 2023-02-01
    price $165,000
  18. 2022-06-07
    soldstatus $125,000
  19. 2022-05-31
    soldstatus $125,000 Closed 286-char remark
    Show marketing remark (286 chars)

    Priced below recent appraisal. Bring your reasonable offers. Conventional or Cash. 1986 Manufactured home on . 63 acres. 2 BR 2 BA. Home is livable but repairs are needed. City Sewer. City water connections are available at the street. Well water with new well pump installed 12-1-2021.

  20. 2022-05-24
    status Pending 286-char remark
    Show marketing remark (286 chars)

    Priced below recent appraisal. Bring your reasonable offers. Conventional or Cash. 1986 Manufactured home on . 63 acres. 2 BR 2 BA. Home is livable but repairs are needed. City Sewer. City water connections are available at the street. Well water with new well pump installed 12-1-2021.

  21. 2022-05-24
    status Under Contract
    Show marketing remark (286 chars)

    Priced below recent appraisal. Bring your reasonable offers. Conventional or Cash. 1986 Manufactured home on . 63 acres. 2 BR 2 BA. Home is livable but repairs are needed. City Sewer. City water connections are available at the street. Well water with new well pump installed 12-1-2021.

  22. 2022-05-22
    listed $125,000 Active 286-char remark
    Show marketing remark (286 chars)

    Priced below recent appraisal. Bring your reasonable offers. Conventional or Cash. 1986 Manufactured home on . 63 acres. 2 BR 2 BA. Home is livable but repairs are needed. City Sewer. City water connections are available at the street. Well water with new well pump installed 12-1-2021.

  23. 2022-05-22
    listed $125,000 Active
    Show marketing remark (286 chars)

    Priced below recent appraisal. Bring your reasonable offers. Conventional or Cash. 1986 Manufactured home on . 63 acres. 2 BR 2 BA. Home is livable but repairs are needed. City Sewer. City water connections are available at the street. Well water with new well pump installed 12-1-2021.

  24. 2022-05-22
    historical
    Show marketing remark (286 chars)

    Priced below recent appraisal. Bring your reasonable offers. Conventional or Cash. 1986 Manufactured home on . 63 acres. 2 BR 2 BA. Home is livable but repairs are needed. City Sewer. City water connections are available at the street. Well water with new well pump installed 12-1-2021.

  25. 2022-05-20
    status Active
  26. 2022-05-06
    status Active
  27. 2022-05-06
    price $135,000
  28. 2022-05-05
    price $135,000
  29. 2022-05-05
    historical Active Under Contract
  30. 2022-03-21
    status Under Contract
  31. 2022-03-12
    historical Active Under Contract
  32. 2022-03-12
    status Pending
  33. 2021-12-01
    listed $150,000 Active
  34. 2021-12-01
    listed $150,000 Active
  35. 2021-11-03
    price $89,900
  36. 2021-11-03
    price $89,900
  37. 2021-09-13
    price $165,000
  38. 2021-03-01
    listed $135,000
  39. 2021-01-05
    listed $299,876
  40. 2001-06-04
    price $299,876
  41. 2001-06-04
    price $299,876
  42. 2001-05-01
    price $135,000
  43. 2001-05-01
    price $135,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast VA · Resets to sale price

Current annual tax
$443 · $37/mo
Projected year-2 tax
$1,640 · $137/mo
Expected delta
+$1,197/yr (+$100/mo · 270.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥107°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 68% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,148
− Mortgage interest
−$11,203
− Property taxes
−$443
− Insurance
−$1,000
− Repairs & maintenance
−$1,772
− Management
−$1,772
− Depreciation
−$5,818
Taxable income
$140
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$34
After-tax cash flow
$3,434/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

No district data.

Livability — Williamsburg

Score
84/100
State rank
#31
US rank
#734

Category grades

Amenities A+ Commute A+ Cost of living D Crime B+ Employment B Housing B- Health & safety A+ User ratings C

Schools grade is shown separately in the Schools card above.

Census & demographics

County
James City County · 45,803 people
City population
101,073
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
Population (ZIP)
45,803
Household income
$103,160
Rent vs Own
26.6% rent · 73.4% own
Severe rent burden
1353.0

Population outlook (James City County) Hauer SSP2

Today (2025)
84,286 people
By 2030
89,687 · +6.4%
By 2040
99,580 · +18.1%
By 2050
108,487 · +28.7%
By 2075
128,950 · +53.0%
By 2100
138,702 · +64.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Black 13% Two or more races 7% Hispanic / Latino 6% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Lithuanian 3% Slovak 3% Romanian 2%
Foreign-born
7% · Canada, China
Languages at home
93% English-only · Spanish 3% Chinese 1%

Political lean MEDSL · James City

2024 margin
Lean D (+6.2) · D 52.5% · R 46.3% · Other 1.1%
2008→2024 swing
+15.5pp toward D · 2008: -9.2pp · 2024: 6.2pp
All cycles
2024: D+6.2 2020: D+4.8 2016: R+5.1 2012: R+12.1 2008: R+9.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -213.65%
Current HPI
226.2192
Rent YoY
▲ 2.53%
Metro
Virginia Beach-Norfolk-Newport News, VA-NC
State GDP YoY
▲ 2.40%
F500 in state
50

Industry mix (Fortune 500 HQ in VA)

Industry F500 HQs Revenue

Price history

+48.1% since first listed
30 events — show timeline
  • 2026-05-20 Listed $200,000 REINMLS
  • 2024-05-05 Rental Removed $1,200 RENTEC
  • 2024-04-27 Listed for Rent $1,200 RENTEC
  • 2023-02-01 Price Changed $165,000 WMLS
  • 2022-06-07 Sold (Public Records) $125,000 Public Records
  • 2022-05-31 Sold (MLS) $125,000 WMLS
  • 2022-05-24 Pending WMLS
  • 2022-05-24 Pending REINMLS
  • 2022-05-22 Listing Removed REINMLS
  • 2022-05-22 Listed $125,000 REINMLS
  • 2022-05-22 Listed $125,000 WMLS
  • 2022-05-20 Relisted REINMLS
  • 2022-05-06 Relisted WMLS
  • 2022-05-06 Price Changed $135,000 WMLS
  • 2022-05-05 Price Changed $135,000 REINMLS
  • 2022-05-05 Contingent REINMLS
  • 2022-03-21 Pending REINMLS
  • 2022-03-12 Contingent REINMLS
  • 2022-03-12 Pending WMLS
  • 2021-12-01 Listed $150,000 REINMLS
  • 2021-12-01 Listed $150,000 WMLS
  • 2021-11-03 Price Changed $89,900 WMLS
  • 2021-11-03 Price Changed $89,900 WMLS
  • 2021-09-13 Price Changed $165,000 WMLS
  • 2021-03-01 Listed $135,000 WMLS
  • 2021-01-05 Listed $299,876 WMLS
  • 2001-06-04 Price Changed $299,876 WMLS
  • 2001-06-04 Price Changed $299,876 WMLS
  • 2001-05-01 Price Changed $135,000 WMLS
  • 2001-05-01 Price Changed $135,000 WMLS

Property tax history

+12.7%/yr

Latest (2025): $443 · +6.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…